$Optiemus Infracom Ltd logo$

Optiemus Infracom Ltd

NSE: OPTIEMUS BSE: 530135

₹758

(4.56%)

Fri, 16 Oct 2026, 02:46 pm

MTF 5xInvest in Optiemus Infracom Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)7065.02

PE Ratio93.35

Dividend0

Distribution Services

Electronics Distributors

24.5K

Optiemus Infracom Financials

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	1.97M	1.91M	356.44K	381.88K	8.51B	12.08B	18.52B	28.28B	40.81B	25.57B	19.22B	15.49B	7.22B	11.96B	3.37B	1.81B	4.72B	11.74B	15.28B	18.90B
Gross profit	—	—	-438.23K	185.17K	140.95M	518.02M	246.53M	908.50M	1.17B	1.56B	778.20M	543.50M	831.30M	300.00K	-57.70M	15.70M	64.73M	735.85M	1.30B	1.35B
Operating expenses (excl. COGS)	-1.36M	-1.63M	-695.52K	-425.90K	-131.97M	-210.79M	-251.06M	-217.50M	-336.30M	-928.20M	-211.80M	-250.40M	-319.90M	-270.40M	-685.80M	-648.60M	-47.39M	-368.40M	-690.03M	-373.39M
Selling/general/admin expenses, total	—	—	—	—	-130.97M	-209.22M	-249.72M	-215.90M	-328.20M	-861.90M	-201.50M	-234.60M	-366.30M	-548.90M	-646.30M	-210.90M	-96.81M	-164.24M	-272.40M	-353.05M
Research & development	—	—	—	—	0	0	—	0	—	—	—	—	—	—	—	—	—	—	—	-47.55M
Selling/general/admin expenses, other	—	—	—	—	-130.97M	-209.22M	-249.72M	-215.90M	-328.20M	-861.90M	-201.50M	-234.60M	-366.30M	-548.90M	-646.30M	-210.90M	-96.81M	-164.24M	-272.40M	-305.51M
Other operating expenses, total	-1.36M	-1.63M	-695.52K	-425.90K	-1.00M	-1.57M	-1.34M	-1.60M	-8.10M	-66.30M	-10.30M	-15.80M	46.40M	278.50M	-39.50M	-437.70M	49.42M	-204.16M	-417.62M	-20.34M
Operating income	535.09K	157.80K	-1.13M	-240.74K	8.98M	307.23M	-4.53M	691.00M	832.60M	634.40M	566.40M	293.10M	511.40M	-270.10M	-743.50M	-632.90M	17.34M	367.44M	614.85M	974.26M
Non-operating income, total	3	1	-2.81K	-72.19K	116.19M	-73.11M	408.16M	-219.30M	-80.00M	-204.40M	-337.70M	-183.00M	-287.50M	-120.70M	-84.20M	564.50M	38.50M	233.00M	100.35M	-240.85M
Interest expense, net of interest capitalized	-3.68K	-4.75K	0	-5.15K	-2.22M	-2.29M	-157.49M	-283.60M	-388.70M	-402.50M	-428.20M	-437.30M	-326.80M	-419.00M	-80.40M	-64.20M	-50.91M	-54.06M	-77.61M	-292.68M
Interest capitalized	0	0	0	0	0	0	—	9.00M	33.90M	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	3.68K	4.75K	-2.81K	-67.04K	118.54M	-70.83M	567.16M	75.70M	308.70M	191.70M	91.10M	252.30M	38.70M	133.30M	44.00M	629.00M	89.23M	195.67M	84.36M	49.45M
Non-operating interest income	0	0	—	—	28.54M	6.24M	23.03M	19.20M	62.70M	43.10M	47.40M	70.50M	58.60M	116.20M	16.00M	25.50M	90.34M	150.24M	5.13M	39.39M
Miscellaneous non-operating expense	3.68K	4.75K	-2.81K	-67.04K	90.00M	-77.07M	544.13M	56.50M	246.00M	148.60M	43.70M	192.00M	-19.90M	25.70M	28.00M	603.50M	-1.11M	45.43M	79.23M	10.06M
Unusual income/expense	—	—	—	—	-133.22K	—	-1.51M	-11.40M	—	6.40M	-600.00K	2.00M	600.00K	165.00M	-47.80M	-300.00K	178.00K	91.39M	93.61M	2.39M
Pretax income	535.09K	157.80K	-1.14M	-318.90K	125.16M	234.12M	403.63M	471.70M	752.60M	430.00M	228.70M	110.10M	223.90M	-390.80M	-827.70M	-68.40M	55.84M	600.44M	715.20M	733.41M
Taxes	-186.47K	-52.77K	-32.13K	41.03K	-43.76M	-78.25M	-122.81M	-166.10M	-265.90M	-155.40M	-99.30M	-42.70M	-61.30M	-23.30M	78.80M	-24.40M	-56.15M	-112.59M	-193.27M	-133.47M
Non-controlling/minority interest	—	—	0	0	0	0	0	0	0	-100.00K	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-5.80M	-1.00M	0	0	0	0
Net income before discontinued operations	348.62K	105.03K	-1.17M	-277.88K	81.40M	155.87M	280.82M	305.60M	486.70M	274.50M	129.40M	67.40M	162.60M	-414.10M	-911.60M	-13.00M	-9.22M	418.68M	567.60M	633.30M
Net income	348.62K	105.03K	-1.17M	-277.88K	81.40M	155.87M	280.82M	305.60M	486.70M	274.50M	129.40M	67.40M	138.60M	-594.00M	-911.60M	-13.00M	-9.22M	418.68M	567.60M	633.30M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1.00M	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	348.62K	105.03K	-1.17M	-277.88K	81.40M	155.87M	280.82M	305.60M	486.70M	274.50M	129.40M	67.40M	138.60M	-594.00M	-900.00M	-13.00M	-9.22M	418.68M	567.60M	633.30M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	608.17K	281.89K	-1.03M	-162.91K	133.69M	395.90M	58.39M	754.60M	957.70M	962.90M	801.30M	484.20M	639.40M	-125.50M	-662.90M	-587.20M	80.42M	497.11M	791.33M	1.20B
EBIT	535.09K	157.80K	-1.13M	-240.74K	8.98M	307.23M	-4.53M	691.00M	832.60M	634.40M	566.40M	293.10M	511.40M	-270.10M	-743.50M	-632.90M	17.34M	367.44M	614.85M	974.26M
Total operating expenses	-1.44M	-1.75M	-1.49M	-622.62K	-8.50B	-11.77B	-18.53B	-27.59B	-39.98B	-24.94B	-18.65B	-15.20B	-6.71B	-12.23B	-4.11B	-2.45B	-4.70B	-11.37B	-14.66B	-17.93B
Prepaid expenses	—	—	—	—	21.63M	51.22M	81.00M	—	—	11.50M	6.30M	799.30M	71.30M	71.70M	51.00M	4.00M	1.22M	6.32M	5.75M	54.75M
Deferred income, current	—	—	—	—	—	—	—	—	—	—	16.80M	6.80M	242.60M	228.20M	25.00M	20.40M	47.87M	512.80M	182.06M	98.27M
Capital and operating lease obligations	—	—	0	0	—	—	0	0	0	0	0	0	0	0	0	0	0	474.62M	474.62M	623.50M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	38.08K	41.99K	41.03K	—	23.00M	17.84M	17.16M	21.90M	34.60M	37.00M	2.70M	2.30M	—	—	—	—	—	3.76M	28.72M	37.27M
Deferred income, non-current	—	—	—	—	—	—	—	—	—	—	—	—	4.90M	0	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	1.70M	29.30M	30.40M	-45.60M	300.00K	-9.00M	-16.00M	-5.73M	-2.46M	-2.43M	278.48M
Change in accrued expenses	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	—	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-128.79M	0
Preferred dividends paid	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	1.97M	1.91M	356.44K	381.88K	8.51B	12.08B	18.52B	28.28B	40.81B	25.57B	19.22B	15.49B	7.22B	11.96B	3.37B	1.81B	4.72B	11.74B	15.28B	18.90B
Gross profit	—	—	-438.23K	185.17K	140.95M	518.02M	246.53M	908.50M	1.17B	1.56B	778.20M	543.50M	831.30M	300.00K	-57.70M	15.70M	64.73M	735.85M	1.30B	1.35B
Operating expenses (excl. COGS)	-1.36M	-1.63M	-695.52K	-425.90K	-131.97M	-210.79M	-251.06M	-217.50M	-336.30M	-928.20M	-211.80M	-250.40M	-319.90M	-270.40M	-685.80M	-648.60M	-47.39M	-368.40M	-690.03M	-373.39M
Selling/general/admin expenses, total	—	—	—	—	-130.97M	-209.22M	-249.72M	-215.90M	-328.20M	-861.90M	-201.50M	-234.60M	-366.30M	-548.90M	-646.30M	-210.90M	-96.81M	-164.24M	-272.40M	-353.05M
Research & development	—	—	—	—	0	0	—	0	—	—	—	—	—	—	—	—	—	—	—	-47.55M
Selling/general/admin expenses, other	—	—	—	—	-130.97M	-209.22M	-249.72M	-215.90M	-328.20M	-861.90M	-201.50M	-234.60M	-366.30M	-548.90M	-646.30M	-210.90M	-96.81M	-164.24M	-272.40M	-305.51M
Other operating expenses, total	-1.36M	-1.63M	-695.52K	-425.90K	-1.00M	-1.57M	-1.34M	-1.60M	-8.10M	-66.30M	-10.30M	-15.80M	46.40M	278.50M	-39.50M	-437.70M	49.42M	-204.16M	-417.62M	-20.34M
Operating income	535.09K	157.80K	-1.13M	-240.74K	8.98M	307.23M	-4.53M	691.00M	832.60M	634.40M	566.40M	293.10M	511.40M	-270.10M	-743.50M	-632.90M	17.34M	367.44M	614.85M	974.26M
Non-operating income, total	3	1	-2.81K	-72.19K	116.19M	-73.11M	408.16M	-219.30M	-80.00M	-204.40M	-337.70M	-183.00M	-287.50M	-120.70M	-84.20M	564.50M	38.50M	233.00M	100.35M	-240.85M
Interest expense, net of interest capitalized	-3.68K	-4.75K	0	-5.15K	-2.22M	-2.29M	-157.49M	-283.60M	-388.70M	-402.50M	-428.20M	-437.30M	-326.80M	-419.00M	-80.40M	-64.20M	-50.91M	-54.06M	-77.61M	-292.68M
Interest capitalized	0	0	0	0	0	0	—	9.00M	33.90M	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	3.68K	4.75K	-2.81K	-67.04K	118.54M	-70.83M	567.16M	75.70M	308.70M	191.70M	91.10M	252.30M	38.70M	133.30M	44.00M	629.00M	89.23M	195.67M	84.36M	49.45M
Non-operating interest income	0	0	—	—	28.54M	6.24M	23.03M	19.20M	62.70M	43.10M	47.40M	70.50M	58.60M	116.20M	16.00M	25.50M	90.34M	150.24M	5.13M	39.39M
Miscellaneous non-operating expense	3.68K	4.75K	-2.81K	-67.04K	90.00M	-77.07M	544.13M	56.50M	246.00M	148.60M	43.70M	192.00M	-19.90M	25.70M	28.00M	603.50M	-1.11M	45.43M	79.23M	10.06M
Unusual income/expense	—	—	—	—	-133.22K	—	-1.51M	-11.40M	—	6.40M	-600.00K	2.00M	600.00K	165.00M	-47.80M	-300.00K	178.00K	91.39M	93.61M	2.39M
Pretax income	535.09K	157.80K	-1.14M	-318.90K	125.16M	234.12M	403.63M	471.70M	752.60M	430.00M	228.70M	110.10M	223.90M	-390.80M	-827.70M	-68.40M	55.84M	600.44M	715.20M	733.41M
Taxes	-186.47K	-52.77K	-32.13K	41.03K	-43.76M	-78.25M	-122.81M	-166.10M	-265.90M	-155.40M	-99.30M	-42.70M	-61.30M	-23.30M	78.80M	-24.40M	-56.15M	-112.59M	-193.27M	-133.47M
Non-controlling/minority interest	—	—	0	0	0	0	0	0	0	-100.00K	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-5.80M	-1.00M	0	0	0	0
Net income before discontinued operations	348.62K	105.03K	-1.17M	-277.88K	81.40M	155.87M	280.82M	305.60M	486.70M	274.50M	129.40M	67.40M	162.60M	-414.10M	-911.60M	-13.00M	-9.22M	418.68M	567.60M	633.30M
Net income	348.62K	105.03K	-1.17M	-277.88K	81.40M	155.87M	280.82M	305.60M	486.70M	274.50M	129.40M	67.40M	138.60M	-594.00M	-911.60M	-13.00M	-9.22M	418.68M	567.60M	633.30M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1.00M	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	348.62K	105.03K	-1.17M	-277.88K	81.40M	155.87M	280.82M	305.60M	486.70M	274.50M	129.40M	67.40M	138.60M	-594.00M	-900.00M	-13.00M	-9.22M	418.68M	567.60M	633.30M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	608.17K	281.89K	-1.03M	-162.91K	133.69M	395.90M	58.39M	754.60M	957.70M	962.90M	801.30M	484.20M	639.40M	-125.50M	-662.90M	-587.20M	80.42M	497.11M	791.33M	1.20B
EBIT	535.09K	157.80K	-1.13M	-240.74K	8.98M	307.23M	-4.53M	691.00M	832.60M	634.40M	566.40M	293.10M	511.40M	-270.10M	-743.50M	-632.90M	17.34M	367.44M	614.85M	974.26M
Total operating expenses	-1.44M	-1.75M	-1.49M	-622.62K	-8.50B	-11.77B	-18.53B	-27.59B	-39.98B	-24.94B	-18.65B	-15.20B	-6.71B	-12.23B	-4.11B	-2.45B	-4.70B	-11.37B	-14.66B	-17.93B
Prepaid expenses	—	—	—	—	21.63M	51.22M	81.00M	—	—	11.50M	6.30M	799.30M	71.30M	71.70M	51.00M	4.00M	1.22M	6.32M	5.75M	54.75M
Deferred income, current	—	—	—	—	—	—	—	—	—	—	16.80M	6.80M	242.60M	228.20M	25.00M	20.40M	47.87M	512.80M	182.06M	98.27M
Capital and operating lease obligations	—	—	0	0	—	—	0	0	0	0	0	0	0	0	0	0	0	474.62M	474.62M	623.50M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	38.08K	41.99K	41.03K	—	23.00M	17.84M	17.16M	21.90M	34.60M	37.00M	2.70M	2.30M	—	—	—	—	—	3.76M	28.72M	37.27M
Deferred income, non-current	—	—	—	—	—	—	—	—	—	—	—	—	4.90M	0	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	1.70M	29.30M	30.40M	-45.60M	300.00K	-9.00M	-16.00M	-5.73M	-2.46M	-2.43M	278.48M
Change in accrued expenses	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	—	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-128.79M	0
Preferred dividends paid	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0